Discounted Cash Flow Stock Analysis Tool

Enter stock ticker, growth estimates, and discount rate.

*Adjust free cash flow as necessary

Calculated Free Cash Flow

  Dec 30, 2011 Dec 30, 2010 Dec 30, 2009
  Operating Cash Flow 1174900.0 994400.0 1218100.0
- Capital Expenditures 52800.0 53300.0 59700.0
= Free Cash Flow 1122100.0 941100.0 1158400.0

Intrinsic Value Calculation

Market Cap: $10B
52 Week Low - High: 14.55 - 20.71
Current Share Price: 16.54
Intrinsic Value: 26.88
Margin of Safety: 38%
Free Cash Flow Yield: 11.07%